Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $354k initial cash invested.
-19.1%
Cash On Cash
2.36%
Cap Rate
0.37
DSCR
$7,412
Rent
-$5,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,412 income − $13,044 expenses = $5,632 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,412
Total Expenses
$13,044
Mortgage P&I
115%
$8,487
Property Taxes
3%
$224
Home Insurance
8%
$560
HOA
3%
$216
Property Management
15%
$1,112
CapEx
4%
$296
Vacancy
0%
$0
Maintenance
4%
$296
Other
25%
$1,853